多股对比 折现器 金融建模 股债比 排雷 性价比 相关性 说明书 建议反馈
请用微信扫码
注册 登录
估值基数(元)
未来N年增长(%)
折现率(%) 相当于 - 倍PE
永续增长率(%)
估值(亿元)

-

计算估值
总市值(亿元)

-

阶段 未来值 现值
暂无数据
- +

建议参数

最近1年(归母净利)
-
选我填入估值基数
三年平均(归母)
-
选我
五年平均(归母)
-
选我
十年平均(归母)
-
选我
建议折现率(%)
-
使用并填入折现率

复合增长率

3年增长(%)
-
选我填入近年增长
5年增长(%)
-
选我
8年增长(%)
-
选我
10年增长(%)
-
选我
上市以来增长(%)
-
选我

说明:


一、关于估值基数
  1. 不要迷信自由现金流,大多企业没有还不好算。如果你非要算,我也不拦你,你自已算好填入基数框就可以了。
  2. 长期来说净利润等于经营现金流净额,且净利润中还包含折旧,如果长期不等于先看看是不是假账
  3. 我们给了四种口径的归母净利,如果差异太大,不建议使用DCF估值,他不适合

二、未来x年增长
  1. 我们提供了四个值,要选就选最低的。如果波动很大的周期股,最好放弃DCF估值法
  2. 阶段建议用5年左右,正常人的眼界最多看到五年后的企业,说十年后企业是什么样子,其实都是瞎猜。
  3. 建议保守,30~40+增速的企业不适合DCF(除非使用年份少)

三、关于折现率
  1. 建议使用我们的参数
  2. 不用也是可以,但你至少要知道他是什么意思

四、永续增长率
  1. 为了避免你过份乐观,我们锁死了上限(上限3%)
  2. 默认是0,我们也建议使用0,哪有什么永远?都是骗鬼的话

五、其它用途
  1. 如果你要算复利,其它值填零,只填基数。然后看未来值,要看几年加几年
  2. 同理估算通胀贬值也是可以的,只填期数和折现率,其它填零然后看现值,要看几年加几年
  3. 另外你还可以测算企业需要多少的成长,才能配的上现在的市值

评价数据

N年折现合计

-

永续价值

-

估值

-

证券代码000895
上市年数23.4
财报时间2018-12-31
财报季节4
财报评分96
财报平均分99
最终参考26.66
估值pb4.67
估值pe18.91
dcf27.12
VP.8963
R0.052
R1229修26.66
每股收益1.41
成长评分12292
成长估值122932.97
close_now29.75
pe_now27.619
pb_now7.9153
wr678.7966
wr1079.3296
ratio_day_fail0%
ratio_success100%
r_count_success20
r_count_fail0
r_count_unknow1
刷新日期2022/5/2 0:55:51
评语

经营性利润占92.83

现金流优秀,超过了净利润

净资产收益率36.26,历害!

毛利率21.64还可以哟!

净利率10.38还不错

三项费用占比7.95

卖货很快不愁销路,34.08天内就能把货走完

账期超短,只要1.2天钱就收回来了

资金流转很快,仅需12.07天就能循环一次

重资产企业,固定类资产占比50.46

短期没有还款压力

自选False

财报原始数据

000895
双汇发展
河南双汇投资发展股份有限公司
食品饮料
肉制品
346466.1
19981210
L
46822
河南
漯河市
www.shuanghui.net
S
sql
24|238
序号
_0
_1
_2
_3
_4
_5
_6
_7
_8
_9
_10
_11
_12
_13
_14
_15
_16
_17
_18
_19
_20
_21
_22
_23
_24
_25
_26
_27
_28
_29
_30
_31
_32
_33
_34
_35
_36
_37
_38
_39
_40
_41
_42
_43
_44
_45
_46
_47
_48
_49
_50
_51
_52
_53
_54
_55
_56
_57
_58
_59
_60
_61
_62
_63
_64
_65
_66
_67
_68
_69
_70
_71
_72
_73
_74
_75
_76
_77
_78
_79
_80
_81
_82
_83
_84
_85
_86
_87
_88
_89
_90
_91
_92
_93
_94
_95
_96
_97
_98
_99
_100
_101
_102
_103
_104
_105
_106
_107
_108
_109
_110
_111
_112
_113
_114
_115
_116
_117
_118
_119
_120
_121
_122
_123
_124
_125
_126
_127
_128
_129
_130
_131
_132
_133
_134
_135
_136
_137
_138
_139
_140
_141
_142
_143
_144
_145
_146
_147
_148
_149
_150
_151
_152
_153
_154
_155
_156
_157
_158
_159
_160
_161
_162
_163
_164
_165
_166
_167
_168
_169
_170
_171
_172
_173
_174
_175
_176
_177
_178
_179
_180
_181
_182
_183
_184
_185
_186
_187
_188
_189
_190
_191
_192
_193
_194
_195
_196
_197
_198
_199
_200
_201
_202
_203
_204
_205
_206
_207
_208
_209
_210
_211
_212
_213
_214
_215
_216
_217
_218
_219
_220
_221
_222
_223
_224
_225
_226
_227
_228
_229
_230
_231
_232
_233
_234
_235
_236
_237
a_0
000895
2021-12-31
7839214998.41
0
0
0
0
0
0
0
1464488345.16
541360
0
49644623.85
475820402.53
169468559.79
0
0
0
0
0
0
0
0
0
0
45487923.92
0
5668922729.5
0
0
1623777747.41
17520013440.57
0
0
0
178413790.04
0
356417813.57
338996010.05
0
0
0
0
0
10835284270.95
3097334463.83
0
0
185852877.1
0
1066835260.87
0
10836136.96
0
56731906.55
117044607.35
213601311.62
16457348448.89
0
33977361889.46
2337955989.2
0
0
67470841.7
0
0
0
0
0
30556600.43
2113309076.38
2222525310.36
930368894.04
0
942780043.65
372697900.87
0
35308576.28
0
0
0
0
0
0
0
0
755426388.1
0
0
0
0
13076835.54
152921948.77
0
9974398405.32
12830284.38
0
0
281312604.17
0
294142888.55
0
267097728.04
0
292012303.2
853252919.79
0
10827651325.11
3464661213
0
0
0
0
8072205204.61
0
1831906631.94
110383906.78
9329038411.6
0
0
0
0
541360
22808736727.93
340973836.42
23149710564.35
33977361889.46
66797549317.92
66682260352.97
92078610.45
115244222.64
23165612.19
0
0
0
0
0
-572232.74
0
0
0
44742.31
616975.05
0
59864186686.36
56445024738.08
0
0
0
0
0
0
0
0
0
307352126.58
0
0
1873655774.02
1225085084.07
-10713623.63
1298213285.56
0
-25401398.98
221790275.41
39872014.23
0
407066820.26
6238605042.69
21790706.14
0
44376490.87
0
0
6216019257.96
1332386318.06
0
0
4883632939.9
4865939674.32
17693265.58
1.4044
1.4044
541360
4884174299.9
4866481034.32
17693265.58
71185255223
18159276.51
0
0
0
0
0
0
105167627.68
0
0
0
986126278.67
54794247807.48
105930000
0
0
26220324.58
0
4420824711.54
6128308390.67
1174895738.74
6034052782.54
13437510000
199530076
14569220.19
0
0
3933359511.72
10310602400
0
0
0
-592352615.53
5730000
5730000
5730000
0
17751200100
0
17675546694.2
6067012075.48
106625619.28
16317989.83
-6001946659.51
3854299.11
0
-556392193.39
8130072298.82
7573680105.43
a_1
000895
2020-12-31
8485885001.2
0
0
0
0
0
0
300000000
5735620003.05
0
0
44600000
235909236
245458023.72
0
0
0
0
0
0
0
0
0
0
55305654.74
0
6377695426.57
0
0
513368484.76
22073939430.04
0
0
0
67701365.25
0
0
261797620.67
0
0
0
0
0
10303818090.88
323388219.78
0
0
148164853.7
0
1026638098.12
0
6353699.86
0
184532694.4
187486694.75
120060994.51
12629942331.92
0
34703881761.96
2382649141.34
0
0
49050315.18
0
0
0
0
0
4000000
1708284564.46
2448851578.28
819330088.75
0
1113665467.11
411792409.48
0
89896338.39
0
0
0
0
0
0
0
0
795703268.99
0
0
0
0
1170765.56
170555854.91
0
9994949792.45
15098464.11
0
0
66216080.56
0
81314544.67
2500000
203257840
0
289140618.06
576213002.73
0
10571162795.18
3464661213
0
0
0
0
8072272036.07
0
1831906631.94
109386472.28
10284817369.31
0
0
0
0
0
23763043722.6
369675244.18
24132718966.78
34703881761.96
73935193285.13
73862643466.6
45764102.29
72512895.61
26748793.32
0
0
0
0
0
-460104
0
0
0
36922.92
497026.92
0
65663296050.98
61114007702.27
0
0
0
0
0
0
0
0
0
340640363.22
0
0
2660816208.54
1488072803.42
32513153.29
831058051.18
0
-4662519.15
393615359.91
18979231.14
0
173779512.26
8003571535.99
30937900.68
0
61550982.25
0
0
7972958454.42
1603156126.62
0
0
6369802327.8
6255513991.33
114288336.47
1.8642
1.8642
0
6369802327.8
6255513991.33
114288336.47
79623790478.94
6676507.46
0
0
0
0
0
0
76458844.23
0
0
0
1082206851.28
60134727394
56400000
114704013.92
0
29983331.78
0
3750919962
6598190806.02
1082280386.5
8821926787.69
11285600000
215340924.51
19561563.24
282382233.36
0
1156976110.17
14298166743.81
0
0
0
-3652258132.87
6965847058.02
6965847058.02
0
0
9268548245.23
0
9988230958.99
5776113807.49
152451087.92
658000780.3
-187950243.53
2154932.85
0
4983873344.14
3146198954.68
8130072298.82
a_2
000895
2019-12-31
3455331419.03
0
0
0
0
0
0
100000000
3052713858.41
0
0
58965192
153998532.63
212027935.58
0
0
0
0
0
0
0
0
275470.18
0
85379506.2
0
8801425418.16
0
0
358528085.64
16303245417.83
0
0
0
66370029.04
0
0
177519153.68
0
0
0
0
0
10575391363.86
174313486.48
0
0
54434108.35
0
980706917.51
0
2735535.77
0
72615850.6
205139943.5
20868724.5
12330095113.29
0
28633340531.12
3277465169.5
0
0
42218682.73
0
0
0
0
0
137182676.99
2946334768.68
1894352662.62
627543125.04
0
939141147.34
381237939.61
311406.24
123607556.39
0
0
0
0
0
0
0
0
846195519.82
0
0
0
0
67979596.11
0
0
11283570251.07
16188598.83
0
0
0
0
16188598.83
0
151759133.03
0
66431735.86
234379467.72
0
11517949718.79
3319282190
0
0
0
0
1250180577.63
0
1831906631.94
64079524.71
10022251033.89
0
0
0
0
0
16487699958.17
627690854.16
17115390812.33
28633340531.12
60348305743.59
60309731762.99
-12537321.3
38487695.49
51025016.79
0
0
0
0
0
-601917.82
0
0
0
86285.11
688202.93
0
53525288222.98
48976782883.71
0
0
0
0
0
0
0
0
0
297129008.21
0
0
2705930379.68
1396285575.96
97447155.7
330333290.07
0
27879591.73
142743112.09
14304001.88
0
188368924.63
6851675858.99
16577096.31
0
29759622.12
0
0
6838493333.18
1172504439.47
0
0
5665988893.71
5437612565.07
228376328.64
1.6382
1.6382
-167642
5665821251.71
5437527067.65
228294184.06
65703253086.78
0
0
0
0
0
0
0
36856462.93
0
0
0
569791500.12
52797269684.51
5000000
0
0
51713219.72
0
3736496312.42
4458199454.39
999789753.17
4423615424.35
5337549141.52
142409314.58
9406132.89
0
0
667924000.16
6196149141.52
0
0
0
-1374708552.69
0
0
0
0
12475245713.55
0
12490029815.86
2050953743.59
93851943.14
319093440.28
-2384831286.18
1042329.43
0
665117914.91
2481081039.77
3146198954.68
a_3
000895
2018-12-31
2617940968.03
0
0
0
0
0
0
450000000
1870237766.77
167642
0
61994944.86
99669928.04
64050206.51
0
0
0
0
0
0
0
0
0
0
32551664.54
0
4228364762.6
0
0
316414966.42
9741392849.77
0
0
19680000
44686591.59
0
0
177794468.8
0
0
0
0
0
11098468389.1
111507284.76
0
0
66116743.94
0
942118451.68
0
0
0
73335792.73
66060578.82
6753169.6
12606521471.02
0
22347914320.79
2322205449.85
0
0
393057593.39
0
0
0
0
0
0
1928279778.28
986899635.58
797215000
0
711003794.43
329137207.58
0
0
0
0
0
0
0
0
0
0
662749127.93
0
0
0
0
338807.39
0
0
8130886394.43
5082110.88
0
0
67950000
0
73032110.88
0
73493233.45
0
71280953.69
217806298.02
0
8348692692.45
3299558284
0
0
0
0
1924528015.79
0
1831906631.94
24398234.69
5893666007.12
0
0
0
0
85497.42
12974142670.96
1025078957.38
13999221628.34
22347914320.79
48909864527.17
48767403388.05
142246417.46
164263842.52
22017425.06
0
0
0
0
0
214721.66
0
0
0
214721.66
0
0
42942435881.54
38323644965.03
0
0
0
0
0
0
0
0
0
343442248.17
0
0
2632248299.45
1201869054.01
55322548.02
385040247.17
0
30237766.77
47525525.79
15370516.15
0
301923677.08
6347115615.27
14007661.58
0
29483769.3
0
0
6331639507.55
1255235179.85
0
0
5076404327.7
4914501208.55
161903119.15
1.4894
1.4894
4312214.44
5080716542.14
4916700437.91
164016104.23
53161284419.96
0
0
0
0
0
0
0
165192017.38
0
0
0
1022870537.44
40158218965.8
0
0
0
21226023.41
0
3621307839.94
4094065519.75
946092487.47
5194846772.37
2747000000
46407159.77
65944540.82
0
0
515222333.03
4594900000
0
0
0
-2250770632.44
120000000
120000000
120000000
0
7280785737.49
0
6901310577.13
6856347562.67
178713892.49
0
-6356872402.31
599560.62
0
-3412196701.76
5743776320.98
2331579619.22
a_4
000895
2017-12-31
6162804240.18
0
0
0
0
0
0
0
0
0
0
25975745
135043452.6
75313646.39
0
0
0
0
0
0
0
0
0
0
10432491.67
0
2928255410.86
2334033.96
0
276958347.3
9617117367.96
0
0
399417500
44686591.59
0
0
175762503.25
0
0
0
0
0
11499807659.66
154056643.23
4130046.99
0
68785210.07
0
1005343551.24
0
0
0
67108747.01
47532004.86
5318333.85
13471948791.75
0
23089066159.71
1942107168.85
0
0
533822757.49
0
0
0
0
4144572.44
0
1848353162.03
562009399.87
785481761.26
0
611283942.17
294627389.87
4034079.23
140023774.05
0
0
0
0
0
0
0
0
677776645.25
0
0
0
0
320950.78
3053448.99
0
7407039052.28
5135212.55
0
0
68300000
0
73435212.55
0
67143222.92
0
74120410.78
214698846.25
0
7621737898.53
3299558284
0
0
0
0
1885053364.53
0
1831906631.94
708827.78
7601970773.48
0
0
0
0
-2113731.94
14617084149.79
850244111.39
15467328261.18
23089066159.71
50566283060.89
50447336035.71
118736368.04
130779635.27
12043267.23
0
0
0
0
0
210657.14
0
0
0
210657.14
0
0
45170889544.17
40907132171.75
0
0
0
0
0
0
0
0
0
345909650.67
0
0
2402089608.92
1128336855.37
55120256.41
331477844.44
0
0
74139388.13
15146825.33
0
77568804.23
5547101709.08
242208162.35
0
30123040.83
0
0
5759186830.6
1248654226.69
0
0
4510532603.91
4319299922.47
191232681.44
1.3091
1.3091
-4144572.44
4506388031.47
4317186190.53
189201840.94
54596145237.31
198479420.84
0
0
0
0
0
0
131767875.33
0
0
0
927995150.1
41865398990.82
0
118501708.07
0
16825760.21
0
3283581007.56
4144210004.68
775826404.26
5650043807.98
2450000000
49204363.16
79156002.49
0
0
526605944.19
2450000000
0
0
3454876.01
-401700454.55
40000000
40000000
40000000
0
7444182050.57
0
5717451293.31
4150808042.36
122566266.45
96518664.79
-2480595949.89
-179239.52
0
2767568164.02
2976208156.96
5743776320.98
a_5
000895
2016-12-31
3303688588.09
0
0
0
0
0
0
0
0
0
0
60233834.95
100835614.91
57586136.3
0
0
0
0
0
0
0
0
0
0
47682603.89
0
3219714749.87
2334034.42
0
248978269.65
7041053832.08
0
0
742500000
34038891.59
0
0
176666881.24
0
0
0
0
0
11574188890.19
532599950.74
2339249.15
0
70951919.14
0
1042586917.58
0
0
0
62792467.66
66787715.68
5412685.6
14310865568.57
0
21351919400.65
1055000199.99
0
0
335343336.65
0
0
0
0
0
0
2308776897.74
712391591.65
0
0
600782437.34
295603980.32
750025.01
118669486.46
0
0
0
0
0
0
0
0
740333008.37
0
0
0
0
341855.36
8440201.5
0
6176433020.39
5825999.87
0
0
0
0
5825999.87
0
48925918.81
0
51986672.16
106738590.84
0
6283171611.23
3299558284
0
0
0
0
1831050450.76
0
1831906631.94
15313.63
7240262335.24
0
0
0
0
0
14202793015.57
865954773.85
15068747789.42
21351919400.65
51843466340.28
51822365961.66
21354447.25
22613614.76
1259167.51
0
0
0
0
0
-254068.63
0
0
0
82094.41
336163.04
0
46385296715.51
42439540448.01
0
0
0
0
0
0
0
0
0
312262084.21
0
0
2271682006.65
1206641380.81
-17763442.59
172934238.42
0
0
98084024.52
18416856.2
0
0
5556253649.29
345258471.56
3004359.03
39512833.61
26722869.77
29727228.8
5861999287.24
1300457688.13
0
0
4561541599.11
4405056392.24
156485206.87
1.3346
1.3346
0
4561541599.11
4405056392.24
156485206.87
56035955901.89
335343336.65
0
0
0
0
0
0
22695709.17
0
0
0
617865198.33
41585384533.35
750000000
294026211.13
0
934991.92
0
3197067189.3
4074086227.42
1564361736.25
5545999256.67
9182220000
101345227.74
14572716.32
0
0
895774108.27
6638258892.59
0
0
0
1764104943.2
204900000
204900000
204900000
0
2586079543.36
134106516.6
2159839505.61
7350790285.79
253068294.63
155850093.36
-6741393824.8
12436904.59
0
581147279.66
2395060877.3
2976208156.96
a_6
000895
2015-12-31
2426692246.83
0
0
0
0
0
0
0
0
0
0
34175619.57
131744098.38
76576324.22
0
0
0
0
0
0
0
0
0
0
53131097.03
0
3384796676.51
2272659.63
0
2806370636.74
8915759358.91
0
0
0
0
0
0
161593594.79
0
0
0
0
0
11776311707.43
715348798.08
6809492.08
0
52801618.67
0
1074087813.83
0
0
0
72587527.77
64615093.72
44552160.88
13968707807.25
0
22884467166.16
600000000
0
0
0
0
0
0
0
0
4185763
2313678989.96
636136487.67
0
0
647498486.25
309194891.25
155615.82
1423459.07
0
0
0
0
0
0
0
0
596604938.82
0
0
0
0
320004.61
10103449.79
0
5119302086.24
5758303.93
0
0
0
0
5758303.93
0
16295833.83
0
56543030.47
78597168.23
0
5197899254.47
3300867672
0
0
0
0
1730292819.63
0
1831906631.94
0
9929271567.23
0
0
0
0
0
16792338690.8
894229220.89
17686567911.69
22884467166.16
44696667615.26
44696667615.26
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39442700779.15
35413348537.79
0
0
0
0
0
0
0
0
0
190269455.28
0
0
2298892060.08
1434982070.57
-3786173.46
108994828.89
0
0
156027217.54
8541962.73
0
0
5409994053.65
288686682.43
1373735.87
23527520.59
18163497.98
19537233.85
5675153215.49
1258689859.23
0
0
4416463356.26
4255541752.84
160921603.42
1.2892
1.2892
0
4416463356.26
4255541752.84
160921603.42
48797118405.04
0
0
0
0
0
0
0
0
0
0
0
560145199.74
35118797261.15
0
0
0
0
0
3408826253.34
3463923632.47
1599392174.36
5766324283.46
11007750000
156165730.83
22823333.73
0
0
2256015981.99
12220050000
0
0
0
-3289326917.43
30000000
30000000
30000000
0
2472585936.35
175948466.29
2201535436.97
3290203132.32
154631077.99
156926281.54
-2970130448.19
10206785.06
0
-482926297.1
2877987174.4
2395060877.3
a_7
000895
2014-12-31
2928640728.68
0
0
0
0
0
0
0
0
0
0
23844573.34
129347112.51
80137715.28
0
0
0
0
0
0
0
0
0
0
80482158.99
0
3719994988.43
68190557.64
0
1500153520.33
8530791355.2
0
0
0
0
0
0
162039017.94
0
0
0
0
0
11196022964.56
729484014.33
12188147.1
0
30890194.49
0
1083344856.34
0
0
0
89557496.65
39132478.31
108983712.35
13451642882.07
0
21982434237.27
299107949.49
0
0
0
0
0
0
0
0
1739720
3365408352.51
453005361.1
0
0
648440574.59
318484672.74
494431.78
0
0
0
0
0
0
0
0
0
471897902.8
0
0
0
0
301544.32
10526309.13
0
5569406818.46
5729342.08
0
0
0
0
5729342.08
0
13299040.55
33159350.76
0
52187733.39
0
5621594551.85
2200578448
0
0
0
0
2672109867.17
0
1410033360.96
0
9220424481.53
0
0
0
0
0
15503146157.66
857693527.76
16360839685.42
21982434237.27
45695728741.72
45695728741.72
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40737172820.84
36588744144.93
0
0
0
0
0
0
0
0
0
189481172.7
0
0
2474180466.02
1515312661.27
-39468549.47
8922925.39
0
0
149960592.53
9985984.32
0
0
5108516513.41
278980384.63
0
14785623.93
12560443.9
0
5372711274.11
1157253493.68
0
0
4215457780.43
4039863758.01
175594022.42
1.8358
1.8358
0
4215457780.43
4039863758.01
175594022.42
49797053794.55
0
0
0
0
0
0
0
0
0
0
0
432805062.32
37204979040.74
0
0
0
0
0
3541146353
3113315358.01
1658376613.32
4712041491.8
14283660000
157351589.61
6198903.42
0
0
2488850927.04
14199660000
0
0
0
-2241300434.01
39892338.28
39892338.28
39892338.28
0
464024881.4
78831405.54
425098032.96
3466670981.45
271367387.54
76151981.28
-3385172370.47
94854.2
0
-914336458.48
3792323632.88
2877987174.4
a_8
000895
2013-12-31
3845656611.42
0
0
0
0
0
0
0
0
0
0
56497647
194544399.8
78738043.87
0
0
0
0
0
0
0
0
0
0
55681569.59
0
3568180464.02
5064350.42
0
1153731514.31
8958094600.43
0
0
0
0
0
0
169430015.02
0
0
0
0
0
8497448415.12
461768034.95
25346675.37
0
34033085.9
0
916090453.38
0
0
0
66006908.06
81923782.17
536000000
10788047369.97
0
19746141970.4
188881001.81
0
0
0
0
0
0
0
0
0
2209366228.77
675055774.32
0
0
648202907.2
301516772.21
897013.47
256725463.77
0
0
0
0
0
0
0
0
370318676.33
0
0
0
0
300455.23
28628819.39
0
4679893112.5
6009104.64
0
0
0
0
6009104.64
0
2694944.59
54176431.2
0
62880480.43
0
4742773592.93
2200578448
0
0
0
0
2365239293.45
0
1255804490.65
0
8525628343.43
0
0
0
0
0
14347250575.53
656117801.94
15003368377.47
19746141970.4
44950458306.84
44950458306.84
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40106056332.08
36216168818.47
0
0
0
0
0
0
0
0
0
189971640.06
0
0
2364136730.87
1353131365.85
-43904547.71
26552324.54
0
0
81399350.18
19307757.11
0
0
4925801324.94
272049200.47
0
50294368.65
15927242.84
0
5147556156.76
1078490837.39
0
0
4069065319.37
3858197094.19
210868225.18
1.75
1.75
0
4069065319.37
3858197094.19
210868225.18
49064430603.78
0
0
0
0
0
0
0
0
0
0
0
408184243.54
37710317007.16
0
0
0
0
0
3013578262.62
3165796041.05
1713632419.71
3869291116.78
21528754000
81002639.59
1102126.6
0
0
1336253947.3
22258454000
0
0
0
-1983849181.11
0
0
0
0
1286680481.13
0
1780352201.03
1620686541.06
109031544.85
53332978.54
-2167691239.5
0
0
-282249303.83
4074572936.71
3792323632.88
a_9
000895
2012-12-31
4074572936.71
0
0
0
0
0
0
0
0
0
0
39968155
225908189.06
63305622.66
0
0
0
0
0
0
0
0
0
0
49002709.52
0
2066899140.51
0
0
728499322.21
7248156075.67
0
0
0
0
0
0
169033304.43
0
0
0
0
1011336.76
7862565161.42
381067111.63
9621128.69
0
25437615.08
0
857094931.16
0
0
0
63331510.23
77765796.42
0
9446927895.82
0
16695083971.49
200000000
0
0
0
0
0
0
0
0
0
1602073238.53
610049919.94
0
0
564008509.9
273784627.48
283333.29
1712644.2
0
0
0
0
0
0
0
0
631034401.8
0
0
0
0
309749.44
3400292.44
0
3886656717.02
178444738.24
0
0
0
0
178444738.24
0
3375364.08
72536064.1
0
254356166.42
0
4141012883.44
1100289224
0
0
0
0
3227849343.59
0
688120216.03
0
6720505976.26
0
0
0
0
0
11736764759.88
817306328.17
12554071088.05
16695083971.49
39704548213.41
39704548213.41
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36125006565.85
32563625959.79
0
0
0
0
0
0
0
0
0
204021664.17
0
0
2044861607.56
1310923994.62
10363224.9
-8789885.19
0
0
52933056.68
21012273.92
0
0
3632474704.24
294502278.85
0
16087126.87
8864429.25
0
3910889856.22
841930181.78
0
0
3068959674.44
2885234728.38
183724946.06
2.62
2.62
0
3068959674.44
2885234728.38
183724946.06
44840893583.57
0
0
0
0
0
0
0
0
0
0
0
348429001.81
33746701827.24
0
0
0
0
0
2633336793.08
2586415945.13
1665551599.12
4557316420.81
2804300000
47942203.69
975688.49
0
6349572.33
1200971687.29
3144300000
0
0
3661045.16
-1489365267.94
0
0
0
0
2176858979.73
412275698.26
3106993600.18
807010780.2
398992261.57
50928294.32
-1375797996.71
0
0
1692153156.16
2382419780.55
4074572936.71
a_10
000895
2011-12-31
2513458131.9
0
0
0
0
0
0
0
0
0
0
25393846.57
187965788.76
35865373.76
0
0
0
0
0
0
0
0
0
0
43134120.93
0
1703257333.7
0
0
388681958.34
4897756553.96
0
0
0
0
0
0
346253067.27
0
0
0
0
0
2113922976.35
113339370.93
3249825.31
0
26767520.31
0
282200654.92
0
0
0
27986650.37
28021386.87
0
2941741452.33
0
7839498006.29
704537421.24
0
0
0
0
0
0
0
0
163519419.19
1038362964.45
677468548.6
0
0
386900759.64
114104309.46
5389136.55
18181016.56
0
0
0
0
0
0
0
0
322759339.57
0
0
0
0
310508.36
9946547.97
0
3441479971.59
48691183.74
0
0
0
0
48691183.74
0
2767427.77
10723648.46
0
62182259.97
0
3503662231.56
605994900
0
0
0
0
382292484.89
0
573519549.14
0
2119875341.4
0
0
0
0
0
3681682275.43
654153499.3
4335835774.73
7839498006.29
37615471123.88
37615471123.88
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36961835143.63
34875073412.43
0
0
0
0
0
0
0
0
0
95062126.88
0
0
1418129550.3
555404151.17
-3949451.94
22115354.79
0
0
46096804.77
43721416.41
0
0
699732785.02
123205457.1
0
19864722.18
11840524.68
0
803073519.94
159617963.48
0
0
643455556.46
564893042.07
78562514.39
.93
.93
0
643455556.46
564893042.07
78562514.39
43707500226.25
0
0
0
0
0
0
0
0
0
0
0
291775370.02
40044069860.5
0
0
0
0
0
1299310713.2
985508951.16
669639424.57
1000746646.84
375000000
34545283.62
1189723.72
0
320000000
452481353.84
674951647.27
0
0
700000000
-1096697993.77
0
0
0
0
847864006.82
0
97776032.17
506559748.98
191883381.59
336185434.9
-92657209.23
0
0
-188608556.16
2378445989.8
2189837433.64
a_11
000895
2010-12-31
2370568372.17
0
0
0
0
0
0
0
0
0
0
53167601.91
133360005.25
49530529.91
0
0
0
0
0
0
0
0
433980
23238238.94
55606272.26
0
1349005797.82
0
0
0
4034910798.26
0
0
0
0
0
0
429973879.63
0
0
0
0
0
2056118749.99
28597751.67
1473668.28
0
26870197.93
0
72921973.85
0
0
0
33011027.57
24947662.08
0
2673914911
0
6708825709.26
0
0
0
0
0
0
0
0
0
0
680049822.51
798043619.47
0
0
346929078.93
135954501.71
0
125868365.25
0
0
0
0
0
0
0
0
282685277.28
0
0
0
0
326366.66
7733034
0
2377590065.81
10506433.09
0
0
0
0
10506433.09
0
2687699.88
9326768.89
0
22520901.86
0
2400110967.67
605994900
0
0
0
0
508806773
0
549216394.39
0
1758628234.79
0
0
0
0
0
3422646302.18
886068439.41
4308714741.59
6708825709.26
36749335176.21
36749335176.21
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35219719923.76
33481599855.29
0
0
0
0
0
0
0
0
0
71863357.13
0
0
1218709054.2
482320259.4
-37612307.12
2839704.86
0
0
121110265.08
121110265.08
0
0
1650725517.53
48609462.83
0
57213731.95
17426219
0
1642121248.41
314867887.2
0
0
1327253361.21
1089281494.22
237971866.99
1.8
1.8
0
1327253361.21
1089281494.22
237971866.99
40875794877.95
0
0
0
0
0
0
0
0
0
0
0
191275457.74
36879627556.5
0
0
0
0
0
1034091004.79
1054076857.2
633970271.02
1465304646.18
0
47776058.21
3424353.87
0
0
454087331.15
0
0
0
0
-402886919.07
15000000
15000000
15000000
0
0
0
336306.44
623718951.59
17721076.79
0
-609055258.03
0
0
453362469.08
1912205903.09
2365568372.17
a_12
000895
2009-12-31
1912205903.09
0
0
0
0
0
0
0
0
0
0
13500000
85542475.51
11295701.58
0
0
0
0
0
0
0
0
0
0
18201514
0
1391170555.64
0
0
0
3431916149.82
0
0
0
0
0
0
379877911.7
0
0
0
0
0
1739638909.13
88708735.11
130045.4
0
26475842.59
0
64176559.9
0
0
0
1235772.36
21075721.47
0
2321319497.66
0
5753235647.48
0
0
0
0
0
0
0
0
0
0
676868633.41
767656095.71
0
0
300802323.39
68061292.78
939166.67
505699.71
0
0
0
0
0
0
0
0
203710691.74
0
0
0
0
336493.7
0
0
2018880397.11
11075848.7
0
0
0
0
11075848.7
0
2697477.6
3540382.86
0
17313709.16
0
2036194106.27
605994900
0
0
0
0
508806773
0
468175886.86
0
1357250930.97
0
0
0
0
0
2940228490.83
776813050.38
3717041541.21
5753235647.48
28351347060.75
28351347060.75
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27108825029.61
25578019133.63
0
0
0
0
0
0
0
0
0
60670027.17
0
0
1099925702.51
368734041.67
-19741325.01
21217449.64
0
0
92795714.66
84238667.55
0
0
1335317745.8
22612625.49
0
9121519.21
3644837.82
0
1348808852.08
243057041.69
0
0
1105751810.39
910657110.94
195094699.45
1.5
1.5
0
1105751810.39
910657110.94
195094699.45
34656724836.39
0
0
0
0
0
0
0
0
0
0
0
144400876.01
31088206185.96
0
0
0
0
0
849168887.4
907222445.95
539037342.49
1417490850.6
1576238.31
46750329.89
1785254.3
11072117.38
0
421517350.42
4673027.2
0
0
0
-365006437.74
17500000
17500000
17500000
0
0
0
0
439321432.45
68496101.25
0
-421821432.45
0
0
630662980.41
1281542922.68
1912205903.09
a_13
000895
2008-12-31
1281542922.68
0
0
0
0
0
0
0
0
0
0
71107521
71434875.19
13830492.74
0
0
0
0
0
0
0
0
0
0
8373646.52
0
968174632.49
0
0
0
2414464090.62
0
0
0
0
0
0
335134185.68
0
0
0
0
0
1562760590.96
38528880.66
0
0
10931924.86
0
67673406.68
0
0
0
164639.63
26521765.62
0
2041715394.09
0
4456179484.71
0
0
0
0
0
0
0
0
0
0
464248884.12
480190609.79
0
0
262201565.63
64135042.77
789166.67
502724.91
0
0
0
0
0
0
0
0
141163407.43
0
0
0
0
0
0
0
1413231401.32
11420227.2
0
0
0
0
11420227.2
0
2262049.66
1820755.75
0
15503032.61
0
1428734433.93
605994900
0
0
0
0
509112485.06
0
399310147.34
0
877327477.84
0
0
0
0
0
2391745010.24
635700040.54
3027445050.78
4456179484.71
26009986485.68
26009986485.68
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25031736967.55
23625432295.46
0
0
0
0
0
0
0
0
0
55178257.44
0
0
988951216.25
340156485.54
-14264276.86
36282989.72
0
0
57598067.2
59921255.97
0
0
1035847585.33
17226842.7
0
11979320.91
3106193.3
0
1041095107.12
223402408.59
0
0
817692698.53
698892608.81
118800089.72
1.15
1.15
0
0
0
0
29582072003.63
0
0
0
0
0
0
0
0
0
0
0
97854588.29
26487407591.42
0
0
0
0
0
719546248.2
876501816.26
478054800.42
1118416135.62
0
60780489.48
1354994.36
0
0
259437662.44
0
0
0
0
-197302178.6
17788583.88
17788583.88
17788583.88
0
0
0
15000000
557853645.87
70193554.03
0
-555065061.99
0
0
366048895.03
915494027.65
1281542922.68
a_14
000895
2007-12-31
898358554.25
0
0
0
0
0
0
0
0
0
0
67381877.49
29662507.41
19807052.91
0
0
0
0
0
0
0
0
0
3996245.96
6033740.07
0
1044636881.27
0
0
17135473.4
2087012332.76
0
0
0
0
0
0
327354408.87
0
0
0
0
0
1475652848.13
40963195.2
0
0
11226738.13
0
68874779.55
0
0
0
452228.2
12580271.84
0
1937104469.92
0
4024116802.68
15000000
0
0
0
0
0
0
0
0
0
477919400.58
348478982.83
0
0
248237801.42
51968751.52
639166.67
15380416.65
0
0
0
0
0
0
0
0
118701240.84
0
0
0
0
0
0
0
1276325760.51
11999267.2
0
0
0
0
11999267.2
0
1568743.63
0
0
13568010.83
0
1289893771.34
605994900
0
0
0
0
509112485.06
0
349447433.19
0
713093503.18
0
0
0
0
0
2177648321.43
556574709.91
2734223031.34
4024116802.68
21844575046.86
21844575046.86
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21079896223.54
19915018233.1
0
0
0
0
0
0
0
0
0
46847237.05
0
0
856957253.99
270642923.03
-6794685.33
-2774738.3
0
0
119533502.68
71645210.12
0
0
884212326
14537967.04
0
8075472.52
4501405.77
0
890674820.52
231268645.19
0
0
659406175.33
561881044.61
97525130.72
.9272
.9272
0
0
0
0
24661311601.89
0
0
0
0
0
0
0
0
0
0
8590577.96
133908018.67
22328094688.25
0
0
0
0
0
577542214.84
741763912.74
387147516.78
769261865.91
0
88758893.79
3427890.7
0
0
175034243.33
26215854.39
0
0
0
-109063313.23
23531116.65
23531116.65
23531116.65
0
25000000
0
38000000
508268011.16
94295696.77
0
-497736894.51
0
0
162461658.17
753032369.48
915494027.65
a_15
000895
2006-12-31
753032369.48
0
0
0
0
0
0
0
0
0
0
29609682
32458756.07
6232308.35
0
0
0
0
0
0
0
0
0
0
7793553.33
0
950023181.8
0
0
8525922.48
1779882220.18
0
0
0
0
0
0
297136053.41
0
297136053.41
0
0
0
1534699833.63
4586105.42
0
0
0
0
71185627.79
0
0
0
0
0
0
1907607620.25
0
3687489840.43
8000000
0
0
0
0
0
0
0
0
611500
448901920.43
258354723.73
0
0
199338084.54
38514695.92
0
0
0
0
0
0
0
0
0
0
112675251.3
0
0
0
0
20000000
23668849.75
0
1110065025.67
13109485.07
0
0
0
0
13109485.07
0
0
0
0
13109485.07
0
1123174510.74
513555000
0
0
0
0
601310517.13
0
291290309.57
0
600523390.57
0
0
0
0
0
2006679217.27
557636112.42
2564315329.69
3687489840.43
15131034919.19
15131034919.19
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14457830476.77
13393333502.3
0
0
0
0
0
0
0
0
0
39257509.79
0
0
833918301.19
189374203.3
1946960.19
0
0
0
45132799.04
0
0
40535088.96
758872330.42
28810434.02
0
74608772.91
0
0
713073991.53
169714434.55
0
0
543359556.98
456502185.19
86857371.79
0
0
0
0
0
0
17186310753.2
0
0
0
0
0
0
0
0
0
0
22508284.24
51089640.5
14792906683.48
0
0
0
0
0
544220474.23
674445524.65
551156953.95
697179041.63
53185609.81
19313690.17
1147632.21
0
0
165373666.63
0
0
0
0
-91726734.44
0
0
0
0
8000000
0
60000000
337459901.38
0
4500000
-393959901.38
0
0
211492405.81
0
0
a_16
000895
2005-12-31
541539963.67
0
0
0
0
0
0
0
0
0
0
5568529.27
77849226.84
13684822.74
0
0
0
0
0
0
0
0
0
0
9067092.31
0
850154342.5
0
0
18708093.87
1507504978.89
0
0
0
0
0
0
324502554.32
0
324502554.32
0
0
0
1561261607.06
29543228.24
0
0
0
0
73595795.78
0
0
0
4193836.84
0
0
1993097022.24
0
3500602001.13
60000000
0
0
0
0
0
0
0
0
37000000
395713064.8
224289537.53
0
0
154919530.51
73880656.19
0
126296.97
0
0
0
0
0
0
0
0
153621950.54
0
0
0
0
0
6601569.72
0
1106152606.26
34547060.43
0
0
0
0
34547060.43
0
0
0
0
34547060.43
0
1140699666.69
513555000
0
0
0
0
600896891.63
0
245640091.05
0
446448923.9
0
0
0
0
0
1806540906.58
553361427.86
2359902334.44
3500602001.13
13459925772.83
13459925772.83
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12796308239.68
11957268172.6
0
0
0
0
0
0
0
0
0
26786458.82
0
0
656125992.71
148511289.36
7616326.19
0
0
0
1573726.15
0
0
29825236.83
695016496.13
21468947.81
0
44786778.99
0
0
671698664.95
216338663.92
0
6226941.46
449133059.57
371104998.49
78028061.08
0
0
0
0
0
0
14559442403.24
0
0
0
0
0
0
0
0
0
0
13805725.86
89666001.39
12638883719.05
0
0
0
0
0
326702571.3
514831082.24
581353195.71
601143562.19
15331168.73
18981651.04
2477744.67
0
20844918.54
139986420.03
73842647.61
0
0
0
-156193584.66
9760000
9760000
0
0
340000000
0
292526274.17
383059594.37
0
0
-325825868.54
-225625.49
0
118898483.5
0
0
a_17
000895
2004-12-31
432641480.17
0
0
0
0
0
0
0
0
0
0
46047425.56
130161765.28
30484901.05
0
0
0
0
0
0
0
0
0
0
28435167.6
0
687742132.33
0
0
17483831.89
1344561536.28
0
0
0
0
0
0
297081311.17
0
297081311.17
0
0
0
1450688423.15
95783289.92
2636234.76
0
0
0
71391630.27
0
0
0
7947812.84
0
0
1925528702.11
0
3270090238.39
31000000
0
0
0
0
0
0
0
0
9683788
473032880.39
214859515.9
0
0
75791880.72
-3857544.36
0
0
0
0
0
0
0
0
0
0
119063958.42
0
0
0
0
0
3060595.17
0
922635074.24
15981325.07
0
0
0
0
15981325.07
0
0
0
0
15981325.07
0
938616399.31
513555000
0
0
0
0
598869291.84
0
189974341.28
0
439142675.18
0
0
0
0
0
1741541308.3
589932530.78
2331473839.08
3270090238.39
10056053084.51
10056053084.51
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9587328751.62
9010799101.25
0
0
0
0
0
0
0
0
0
19283354.55
0
0
470372195.01
82234806.21
4639294.6
0
0
0
26041861.1
0
0
9415593.79
504181787.78
6014236.6
0
3795546.6
0
0
506400477.78
131089776.87
0
6366853.35
368943847.56
298419472.2
70524375.36
0
0
0
0
0
0
11540320602.52
0
0
0
0
0
0
0
0
0
0
3722529.19
56436495.49
10005379740.75
0
0
0
0
0
205662528.49
474783927.75
437878934.55
476774495.66
50000000
29723787.64
4916119.43
0
12956370.94
231173615.78
42898044.84
0
0
0
-176475382.61
3000330
3000330
0
0
291000000
0
315648615.08
296748993.06
0
0
-318397278.14
0
0
-18098165.09
0
0
a_18
000895
2003-12-31
490739645.26
0
0
0
0
0
0
0
0
0
0
93475249.22
181292869.23
55263078.58
0
0
0
0
0
0
0
0
0
648838.09
30935532.38
0
530635432.07
0
0
8227361.33
1360282473.78
0
0
0
0
0
0
314151309.24
0
314151309.24
0
0
0
1269746165.49
94124088.06
2202030.44
0
0
0
55375686.77
0
0
0
9427321.46
0
0
1745026601.46
0
3105309075.24
57000000
0
0
0
0
0
0
0
0
115649040
336732871.26
85840676.57
0
0
44309688.16
45821058.67
0
17936549.87
0
0
0
0
0
0
0
0
182417985.91
0
0
0
0
0
19189897.48
0
904897767.92
14089274.08
0
0
0
0
14089274.08
0
0
0
0
14089274.08
0
918987042
342370000
0
0
0
0
768975241.7
0
145211420.45
0
425145123.81
0
0
0
0
0
1681701785.96
504620247.28
2186322033.24
3105309075.24
7179455253.93
7179455253.93
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6789335909.47
6210641342.26
0
0
0
0
0
0
0
0
0
15856129.4
0
0
487175285.55
75484249.47
178902.79
0
0
0
34994733.32
0
0
13035867.27
438149945.05
5025605.73
0
18235658.01
0
0
424939892.77
105516110.08
0
5476235.66
313947547.03
263685003.4
50262543.63
0
0
0
0
0
0
8417788557.53
0
0
0
0
0
0
0
0
0
0
135740.28
48725403.66
7123150824.6
0
0
0
0
0
165231470.87
349847808.8
411524896.66
416894700.54
3030304
27818391.87
349982.15
0
66353125.1
400363878.33
220484855.71
0
0
0
-523296930.92
205237839.79
205237839.79
0
0
82000000
9933585.24
185000000
198650813.5
0
0
-86479388.47
13284.34
0
-192868334.51
0
0
a_19
000895
2002-12-31
683607979.77
0
0
0
0
0
0
0
0
0
3030304
30764920
153095654.32
45410377.58
0
0
0
0
0
0
0
0
0
23817322.31
25433013.47
0
419661260.85
0
0
13187109.58
1398007941.88
0
0
0
0
0
0
235786422.13
0
235786422.13
0
0
0
930255119.25
16110253.31
0
0
0
0
39691983.66
0
0
0
1736854.53
0
0
1223580632.88
0
2621588574.76
150000000
0
0
0
0
0
0
0
0
105310446.3
258992845.64
69520123.19
0
0
28690207.82
68979247.68
0
195269278.08
0
0
0
0
0
0
0
0
22967361.12
0
0
0
0
0
10153229.71
0
909882739.54
15389528
0
0
0
0
15389528
0
0
0
0
15389528
0
925272267.54
342370000
0
0
0
0
767217221.75
0
105658669.94
0
201012870.92
0
0
0
0
0
1416258762.61
280057544.61
1696316307.22
2621588574.76
4759703846.08
4759703846.08
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4428110554.4
4005115381.59
0
0
0
0
0
0
0
0
0
10358918.62
0
0
350975111.27
65417454.49
-3756311.57
0
0
0
24158069.03
0
0
11671143.44
367422504.15
356984.67
0
20216831.3
0
0
347562657.52
109520211.53
0
3200171.03
234842274.96
200616278.78
34225996.18
0
0
0
0
0
0
4721237616.89
0
0
0
0
0
0
0
0
0
0
0
11671143.44
3863339867.45
0
0
0
0
0
166430397.84
280992673.96
241625915.42
180519905.66
0
57911399.87
2997605.85
0
0
215377755.43
176791489.2
0
0
0
-331260238.91
716653116.4
716653116.4
0
0
150000000
4260374.59
51346161.98
109325369.68
0
14239411.06
696002548.27
0
0
545262215.02
0
0
a_20
000895
2001-12-31
138345764.75
0
0
0
0
0
0
0
0
0
0
10352200
111717865.63
135465884.85
0
0
0
0
0
0
0
0
0
20697837.9
30481309.18
0
275590543
0
0
1458348.71
693628444.84
0
0
0
0
0
0
139183818.55
0
139183818.55
0
0
0
732854993.97
20052536.56
0
0
0
0
28127482.57
0
0
0
3166797.21
0
0
923385628.86
0
1617014073.7
50000000
0
0
0
0
0
0
0
0
4159715.93
359282356.69
21769032.87
0
0
28543329.02
15646235.39
0
67953397.77
0
0
0
0
0
0
0
0
20349580.79
0
0
0
0
0
119695.97
0
567823344.43
16685625.6
0
0
0
0
16685625.6
0
0
258637.55
0
16944263.15
0
584767607.58
292370000
0
0
0
0
231456632.81
0
76549679.94
0
200658442.14
0
0
0
0
0
801034754.89
231211711.23
1032246466.12
1617014073.7
3367966075.45
3367966075.45
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3153593178.7
2848311086.24
0
0
0
0
0
0
0
0
0
7839543.11
0
0
249093032.6
45848164.54
2501352.21
0
0
0
21784984.7
0
0
7255360.88
243413242.33
525946.07
0
1443472.41
0
0
242495715.99
36335113.04
0
2668723.42
203491879.53
170501788.08
32990091.45
0
0
0
0
0
0
3936370577.31
0
0
0
0
0
0
0
0
0
0
25042585.64
9467506.08
3351463072.67
0
0
0
0
0
206326537.49
178443378.47
23494110.99
211153569.41
5158.4
21354782.1
7206588.73
0
0
47868657.67
35031914
0
0
0
-54334042.44
0
0
0
0
255000000
0
206286520.3
175124284.45
0
0
-126410804.75
-31064.64
0
30377657.58
0
0
a_21
000895
2000-12-31
107968107.17
0
0
0
0
0
0
0
0
0
0
24626000
144240104.49
108414219.18
0
0
0
0
0
0
0
0
0
21354782.1
40077902.06
0
274530459.9
0
0
6417819.86
687551492.7
0
0
0
0
0
0
106300180.24
5158.4
103068664.25
0
0
0
734662502.9
0
0
0
0
0
23620606.85
0
0
0
0
0
206865.24
861558639.24
0
1549110131.94
0
0
0
0
0
0
0
0
0
0
292380051.62
9829827.14
0
0
32401265.58
30492059.2
0
170584535.44
0
0
0
0
0
0
0
0
78773780.22
0
0
0
0
0
74056.55
0
614535575.75
17972145.9
0
0
9852433.45
0
27824579.35
0
0
153755
0
27978334.35
0
642513910.1
292370000
0
0
0
0
231413209.01
0
50597893
0
104010161.55
0
0
0
0
0
678391263.56
228204958.28
906596221.84
1549110131.94
3107212246.58
3107212246.58
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2914594359.8
2647854476.76
0
0
0
0
0
0
0
0
0
5031099.59
0
0
222687624.3
40743683.85
-2122454.77
399930.07
0
0
22789528.11
0
0
8269677.18
223677092.07
15754966.48
0
3143994.95
0
0
236288063.6
33049441.03
0
3659698.61
199578923.96
154698250
44880673.96
0
0
0
0
0
0
3849302673.77
0
0
0
0
0
0
0
0
0
0
22712000
72770.5
3031490115.59
0
0
0
0
0
126213242.29
227332628.1
238152219.68
248899238.61
0
61747486.58
54461078.26
0
0
368681389.35
9233111.8
0
0
0
-261705936.31
0
0
0
0
10000000
0
11315544.34
104436057.31
0
0
-105751601.65
60.72
0
-118558238.63
0
0
a_22
000895
1999-12-31
226526345.8
0
0
0
0
0
0
0
0
0
0
18380000
120078417.08
115919006.8
0
0
0
0
0
0
0
0
0
11504156.09
61181079.98
0
218084859.4
0
0
11132219.16
721625004.33
0
0
0
0
0
0
98920648.49
5158.4
95689132.5
0
0
0
417363452.31
36070944.22
0
0
0
0
24165608.21
0
0
0
0
0
444332.52
573733469.76
0
1295358474.09
0
0
0
0
0
0
0
0
0
0
210719833.33
8597143.55
0
0
20475089.73
12509944.63
0
35839861.19
0
0
0
0
0
0
0
0
55282046.97
0
0
0
0
0
25620434.22
0
369044353.62
19287690.24
0
0
10503033.1
0
29790723.34
0
0
6269792.65
0
36060515.99
0
405104869.61
224900000
0
0
0
0
298883209.01
0
27393155.5
0
120627881.14
0
0
0
0
0
671804245.65
218449358.83
890253604.48
1295358474.09
2400830372.72
2400830372.72
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2226086510.51
2024865335.91
0
0
0
0
0
0
0
0
0
3868373.16
0
0
150564949.81
52205111.28
-9569269.65
4152010
0
0
11009498.49
0
0
1569016.76
187322377.46
17267728.3
0
1598494.66
0
0
202991611.1
40775185.01
0
6219618.79
155996807.3
116318585.41
39678221.89
0
0
0
0
0
0
3470637377.85
0
0
0
0
0
0
0
0
0
0
6550000
13913167.46
2980348294.35
0
0
0
0
0
73480816.84
168601894.19
115832164.3
152837375.63
5158.4
11744003.06
123636.09
0
13868480
108430492.2
35724154.14
0
0
0
-118413368.79
0
0
0
0
95395000
13868480
115695336.51
35765531.83
32387706.31
0
-42197388.34
-50666.25
0
-7824047.75
0
0
a_23
000895
1998-12-31
234350393.55
0
0
0
0
0
0
0
0
0
0
18500000
199100660.58
11856258.6
0
0
0
0
0
0
0
0
0
11849046.78
40811405.42
0
217865976.12
0
0
4898857.53
698421193.16
0
0
0
0
0
0
90848409.19
10316.8
90858725.99
0
0
0
353091836.54
10836207.12
0
0
0
0
23920938.89
0
0
0
0
0
249231.43
478956939.97
0
1177378133.13
0
0
0
0
0
0
0
0
0
0
151930299.82
73698704.65
0
0
9540087.13
4499734.26
0
26369252.77
0
0
0
0
0
0
0
0
64269977.9
0
0
0
0
0
19850685.64
0
350158742.17
20584159.68
0
0
17405825.71
0
37989985.39
0
0
8948996.29
0
46938981.68
0
397097723.85
173000000
0
0
0
0
316183209.01
0
11563488.74
0
65526436.18
0
0
0
0
0
566273133.93
214007275.35
780280409.28
1177378133.13
2015620423.67
2015620423.67
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1926562086.63
1800807755.89
0
0
0
0
0
0
0
0
0
675495.99
0
0
88047927.32
29380277.52
7650629.91
0
0
0
14706036.85
0
0
137587.71
103901961.6
10488789.14
0
2097056.03
0
0
112293694.71
16062390.15
0
0
96231304.56
67137176.55
29094128.01
0
0
0
0
0
0
2191597190.03
0
0
0
0
0
0
0
0
0
0
0
15620418.85
1853651139.43
0
0
0
0
0
48853408.83
113899539.67
26745579.41
164067941.54
30000
12600
673724.78
0
1873752.03
20305862.53
46000000
0
0
94000000
-157715785.72
307757800
307757800
0
0
199850090
14262514.25
376260850
45944363.59
0
5692200
93972990.66
-5036.5
0
100320109.98
0
0